Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.02% first-year return on $27,279 initial cash invested.
9.02%
Cash On Cash
8.79%
Cap Rate
1.41
DSCR
$1,430
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,225
Mortgage P&I
47%
$674
Property Taxes
9%
$132
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2366 Highland St, Detroit, MI 48206 | $1,400 | 4 | 1 | 1490 | 0 mi |
2466 Highland St, Detroit, MI 48206 | $1,600 | 4 | 1.5 | 0.1 mi | |
4220 Webb St, Detroit, MI 48204 | $2,100 | 4 | 2 | 1850 | 1.1 mi |
12851 2nd Ave, Highland Park, MI 48203 | $1,000 | 4 | 1 | 1457 | 1.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality